|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.06 CAD | -0.45% |
|
+0.55% | +8.11% |
| Jun. 12 | Blackstone in Early-Stage Deal Talks With H&R REIT | MT |
| Jun. 12 | H&R REIT in Talks With Blackstone Affiliates On Potential Sale of Certain Assets of The REIT | MT |
Company Valuation: H&R Real Estate Investment Trust
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,687 | 3,220 | 2,592 | 2,432 | 2,686 | 2,926 | - |
| Change | - | -31.3% | -19.48% | -6.21% | 10.47% | 8.94% | - |
| Enterprise Value (EV) 1 | 4,687 | 7,283 | 6,393 | 6,035 | 2,686 | 6,246 | 6,223 |
| Change | - | 55.39% | -12.22% | -5.6% | -55.49% | 132.54% | -0.36% |
| P/E | 7.82x | 4.19x | 45.2x | -21.7x | -3.62x | 16.8x | 11.8x |
| PBR | - | - | - | - | - | - | - |
| PEG | - | 0.1x | -0.5x | 0x | -0x | -0x | 0.3x |
| Capitalization / Revenue | 4x | 3.34x | 2.6x | 2.5x | 2.74x | 3.92x | 3.89x |
| EV / Revenue | 4x | 7.55x | 6.41x | 6.2x | 2.74x | 8.36x | 8.28x |
| EV / EBITDA | 7.4x | 12.1x | 10.2x | 9.91x | 4.33x | 14.4x | 15.3x |
| EV / EBIT | - | - | - | - | - | - | - |
| EV / FCF | 11.6x | - | 25.2x | 25.7x | - | -13.1x | 215x |
| FCF Yield | 8.64% | - | 3.96% | 3.89% | - | -7.62% | 0.47% |
| Dividend per Share 2 | 0.69 | 0.54 | 0.7 | 0.6 | 0.6 | 0.5975 | 0.5975 |
| Rate of return | 4.25% | 4.46% | 7.07% | 6.47% | 5.87% | 5.4% | 5.4% |
| EPS 2 | 2.078 | 2.893 | 0.2189 | -0.4277 | -2.827 | 0.66 | 0.94 |
| Distribution rate | 33.2% | 18.7% | 320% | -140% | -21.2% | 90.5% | 63.6% |
| Net sales 1 | 1,172 | 965 | 997.8 | 973.4 | 980.5 | 746.7 | 751.9 |
| EBITDA 1 | 633.6 | 601.7 | 627 | 608.8 | 620.2 | 434.5 | 406.7 |
| EBIT | - | - | - | - | - | - | - |
| Net income 1 | 597.9 | 844.8 | 61.69 | -119.7 | -791.6 | 171.3 | 263.5 |
| Net Debt 1 | - | 4,063 | 3,801 | 3,604 | - | 3,320 | 3,297 |
| Reference price 2 | 16.25 | 12.11 | 9.90 | 9.28 | 10.23 | 11.06 | 11.06 |
| Nbr of stocks (in thousands) | 288,440 | 265,885 | 261,868 | 262,016 | 262,566 | 264,567 | - |
| Announcement Date | 2/14/22 | 2/13/23 | 2/13/24 | 2/12/25 | 2/12/26 | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.76x | 8.36x | 14.38x | 5.4% | 2.06B | |
| 25x | 13.55x | 15.9x | 5.08% | 16.37B | |
| 14.65x | 14.88x | 16.96x | 4.96% | 6.55B | |
| 23.39x | 14.2x | 15.73x | 4.18% | 6.6B | |
| 8.57x | 13.59x | 17.63x | 6.46% | 6.42B | |
| 10.1x | 17.36x | 20.84x | 7.63% | 6.27B | |
| 10.7x | 14.81x | 15.89x | 6.86% | 5.87B | |
| 8.51x | 13.64x | 17.58x | 5.93% | 5.63B | |
| 11.95x | 11.43x | 13.02x | 5.45% | 4.79B | |
| Average | 14.40x | 13.54x | 16.44x | 5.77% | 6.73B | |
| Weighted average by Cap. | 16.19x | 13.95x | 16.57x | 5.67% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HR.UN Stock
- Valuation H&R Real Estate Investment Trust
Select your edition
All financial news and data tailored to specific country editions
